FJORD STUDIO AS

0192 OSLO

Finances

Return on Equity

78,38 %

Current Ratio

1,19

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 675 000	5 441 000	842 000	2 591 000
Net Income	87 000	402 000	−349 000	−53 000
Total Assets	584 000	860 000	2 039 000	76 000
Total Equity	111 000	25 000	−377 000	−28 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 675 000	5 441 000	842 000	2 591 000
Expenditure	6 603 000	5 036 000	1 186 000	2 644 000
Operating Profit	71 000	406 000	−343 000	−53 000
Financial Income	17 000	0	0	1 000
Financial Costs	3 000	1 000	6 000	0
Financial Balance	14 000	−1 000	−6 000	1 000
Earnings Before Tax	85 000	405 000	−349 000	−53 000
Tax	−1 000	3 000	0	0
Net Income	87 000	402 000	−349 000	−53 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	22 000	22 000	0	0
Total Current Assets	562 000	838 000	2 039 000	76 000
Total Assets	584 000	860 000	2 039 000	76 000
Total Retained Equity	81 000	0	−401 000	−53 000
Total Equity	111 000	25 000	−377 000	−28 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	473 000	836 000	2 416 000	104 000
Total Equity and Debt	584 000	860 000	2 039 000	76 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 882 000	1 272 000	0	591 000
Other Income	793 000	4 170 000	842 000	2 000 000
Revenue	6 675 000	5 441 000	842 000	2 591 000
Cost of Goods Sold	1 631 000	13 000	15 000	22 000
Salary Costs	1 513 000	1 413 000	730 000	166 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	6 603 000	5 036 000	1 186 000	2 644 000
Operating Profit	71 000	406 000	−343 000	−53 000
Financial Income	17 000	0	0	1 000
Financial Costs	3 000	1 000	6 000	0
Financial Balance	14 000	−1 000	−6 000	1 000
Dividends	0	0	0	0
Net Income	87 000	402 000	−349 000	−53 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	22 000	22 000	0	0
Total Fixed Assets	22 000	22 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	242 000	838 000	1 557 000	64 000
Total Current Assets	562 000	838 000	2 039 000	76 000
Total Assets	584 000	860 000	2 039 000	76 000
Total Equity	111 000	25 000	−377 000	−28 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	8 000	149 000	0	0
Unpaid Taxes	291 000	189 000	28 000	82 000
Dividends	0	0	0	0
Other Current Debt	174 000	495 000	2 388 000	22 000
Total Current Debt	473 000	836 000	2 416 000	104 000
Total Equity and Debt	584 000	860 000	2 039 000	76 000

Financial indicators	2022	2021	2020	2019
Return on Equity	78,38 %	1 608 %	92,57 %	189,29 %
Debt-to-Equity Ratio	0	0	−0	−0
Operating Profit Margin	1,06 %	7,46 %	−40,74 %	−2,05 %
Current Ratio	1,19	1	0,84	0,73
Quick Ratio	1,19	1	0,84	0,73
Equity Ratio	0,19	0,03	−0,18	−0,37
Gross Profit Margin	75,57 %	99,76 %	98,22 %	99,15 %